<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£22,752</td><td>£23,093</td><td>£23,440</td><td>£24,026</td><td>£24,626</td><td>£117,937</td></tr><tr><td>Total Expenses</td><td>£15,538</td><td>£15,622</td><td>£15,698</td><td>£15,798</td><td>£15,901</td><td>£78,558</td></tr><tr><td>Profit Before Tax</td><td>£7,214</td><td>£7,471</td><td>£7,742</td><td>£8,227</td><td>£8,725</td><td>£39,379</td></tr><tr><td>Profit After Tax      </td><td>£5,843</td><td>£6,051</td><td>£6,271</td><td>£6,664</td><td>£7,067</td><td>£31,897</td></tr><tr><td>Change In Property Value</td><td>£10,502</td><td>£19,831</td><td>£22,823</td><td>£24,193</td><td>£19,233</td><td>£96,581</td></tr><tr><td>Net Return</td><td>£16,345</td><td>£25,882</td><td>£29,094</td><td>£30,857</td><td>£26,301</td><td>£128,478</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>